樓價

HK$

按揭成數

HK$

樓價$1,000萬以下，銀行按揭最高成數為90% (首置客)或80% (非首置客)

年期

年

利率

進階計算 - 負擔能力計算

每月其他還款

HK$

每月收入

HK$

計算

進階計算 - 年利率遞增計算

利率範圍

厘

遞增

厘

年利率遞增表

全期置業總支出 HK$16,542,277

每月供款
$58,357

首期

$-4,796,000

總貸款額

$12,796,000

總利息

$8,212,277

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-4,466,000

按月供比率計算

$116,713

置業成本總預算

HK$-4,466,000

首期

$-4,796,000
印花稅

$240,000
- AVD
  
  $240,000
律師費

$ 10,000
代理佣金

$80,000
按揭保險費

不適用

最低每月入息要求

按月供比率計算

$116,713

詳細供款表重置

免責聲明

本計數機只適用於首個自用住宅物業，主要收入來自香港﹑沒有其它按揭或擔保按揭﹑購買的物業是作為自住用途。上述計算結果只作參考用途，本公司並不會為該等資料的準確性﹑完整性和／或針對某特定用途的適用性作出任何保證或及陳述。計算詳情請參閱金管局﹑按證公司﹑稅務局及財務機構等之最新公布/批核為準以上資訊僅供模擬性參考。本網頁的隱含值數據均屬假設的及不適用於個別情況。閣下使用及依賴該等數據前請先諮詢有關財務顧問。本網頁的數據結果只作模擬性參考，其準確性不被保證。

筍盤推介

馬鞍山海典居第01座

thumb_up

海典居第01座

實

575 呎

@12,835

建

743 呎

@9,933

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 verified 首置必買

售$738 萬

實

575 呎

@12,835

建

743 呎

@9,933

售$738 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 verified 首置必買

馬鞍山迎海第03期星灣御第22座

thumb_up

迎海兩房筍盤可以另加車位

實

512 呎

@15,234

local_fire_department 至HIT

售$780 萬

實

512 呎

@15,234

售$780 萬

local_fire_department 至HIT

馬鞍山聽濤雅苑第09座

thumb_up

交通便利 ! 環境舒適寧靜 ! 價錢可以再商議！

實

788 呎

@10,787

建

977 呎

@8,700

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 verified 首置必買

售$850 萬

實

788 呎

@10,787

建

977 呎

@8,700

售$850 萬

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 verified 首置必買

馬鞍山聽濤雅苑第09座

thumb_up

聽濤雅苑

實

650 呎

@11,462

建

807 呎

@9,232

local_fire_department 至HIT

售$745 萬

實

650 呎

@11,462

建

807 呎

@9,232

售$745 萬

local_fire_department 至HIT

大埔天賦海灣第21座

thumb_up

天賦海灣第21座

實

646 呎

@13,932

建

822 呎

@10,949

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買

售$900 萬

實

646 呎

@13,932

建

822 呎

@10,949

售$900 萬

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買

沙田文禮閣

thumb_up

文禮閣**大圍3房1套**廚廁執左**有樓睇

實

637 呎

@13,815

建

750 呎

@11,733

local_fire_department 至HIT real_estate_agent 罕有放盤

售$880 萬

實

637 呎

@13,815

建

750 呎

@11,733

售$880 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

馬鞍山嘉華星濤灣第01座

thumb_up

特高樓底海景靚貨,可遇不可求

實

466 呎

@15,837

建

635 呎

@11,622

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

售$738 萬

實

466 呎

@15,837

建

635 呎

@11,622

售$738 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

沙田碧濤花園

thumb_up

罕有馬場河景 3房必選

實

739 呎

@10,663

建

1,029 呎

@7,658

local_fire_department 至HIT transfer_within_a_station 人才必選

售$788 萬

實

739 呎

@10,663

建

1,029 呎

@7,658

售$788 萬

local_fire_department 至HIT transfer_within_a_station 人才必選

大埔新峰花園第01期第10座

thumb_up

大埔新峰花園罕有靚裝

實

778 呎

@9,871

local_fire_department 至HIT flight_takeoff 移民急讓

售$768 萬

實

778 呎

@9,871

售$768 萬

local_fire_department 至HIT flight_takeoff 移民急讓

粉嶺牽晴間第10座

thumb_up

精品裝修罕有三房公路景

實

556 呎

@14,388

建

758 呎

@10,554

pets 愛竉必選

售$800 萬

實

556 呎

@14,388

建

758 呎

@10,554

售$800 萬

pets 愛竉必選

西貢逸瓏海滙*2房+工人房

thumb_up

高层*2房+工人房,梗廚

實

595 呎

@12,605

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 pets 愛竉必選

售$750 萬

實

595 呎

@12,605

售$750 萬

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 pets 愛竉必選

馬鞍山迎海第03期星灣御第23座

thumb_up

高層靚裝, 即買即住

實

480 呎

@14,583

directions_run 日內即走

售$700 萬

實

480 呎

@14,583

售$700 萬

directions_run 日內即走

利率	15年	20年	25年	30年
1.000	$76,583	$58,848	$48,225	$41,157
1.500	$79,430	$61,747	$51,176	$44,162
2.000	$82,343	$64,733	$54,236	$47,297
2.500	$85,322	$67,806	$57,405	$50,560
3.000	$88,367	$70,966	$60,680	$53,948
3.500	$91,476	$74,212	$64,060	$57,460
3.625	$92,264	$75,036	$64,921	$58,356
4.000	$94,650	$77,541	$67,542	$61,090
4.500	$97,889	$80,954	$71,124	$64,835
5.000	$101,190	$84,448	$74,804	$68,692
5.500	$104,554	$88,022	$78,579	$72,654
6.000	$107,980	$91,675	$82,445	$76,718

每月供款$58,357

年期

30年

貸款金額

$12,796,000

總利息

$8,212,277

總貸款連利息

$21,008,277

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$38,655	$19,702	$58,356	$12,776,298
2	$38,595	$19,761	$58,356	$12,756,537
3	$38,535	$19,821	$58,356	$12,736,716
4	$38,475	$19,881	$58,356	$12,716,835
5	$38,415	$19,941	$58,356	$12,696,894
6	$38,355	$20,001	$58,356	$12,676,893
7	$38,295	$20,062	$58,356	$12,656,832
8	$38,234	$20,122	$58,356	$12,636,710
9	$38,173	$20,183	$58,356	$12,616,527
10	$38,112	$20,244	$58,356	$12,596,283
11	$38,051	$20,305	$58,356	$12,575,978
12	$37,990	$20,366	$58,356	$12,555,611

第1年供款共

$700,276

第1年利息

$459,887

第1年共還本金

$240,389

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$37,928	$20,428	$58,356	$12,535,183
14	$37,867	$20,490	$58,356	$12,514,694
15	$37,805	$20,552	$58,356	$12,494,142
16	$37,743	$20,614	$58,356	$12,473,529
17	$37,680	$20,676	$58,356	$12,452,853
18	$37,618	$20,738	$58,356	$12,432,114
19	$37,555	$20,801	$58,356	$12,411,313
20	$37,493	$20,864	$58,356	$12,390,450
21	$37,429	$20,927	$58,356	$12,369,523
22	$37,366	$20,990	$58,356	$12,348,533
23	$37,303	$21,053	$58,356	$12,327,479
24	$37,239	$21,117	$58,356	$12,306,362

第2年供款共

$700,276

第2年利息

$451,027

第2年共還本金

$249,249

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$37,175	$21,181	$58,356	$12,285,181
26	$37,111	$21,245	$58,356	$12,263,936
27	$37,047	$21,309	$58,356	$12,242,627
28	$36,983	$21,373	$58,356	$12,221,254
29	$36,918	$21,438	$58,356	$12,199,816
30	$36,854	$21,503	$58,356	$12,178,313
31	$36,789	$21,568	$58,356	$12,156,746
32	$36,724	$21,633	$58,356	$12,135,113
33	$36,658	$21,698	$58,356	$12,113,415
34	$36,593	$21,764	$58,356	$12,091,651
35	$36,527	$21,829	$58,356	$12,069,822
36	$36,461	$21,895	$58,356	$12,047,926

第3年供款共

$700,276

第3年利息

$441,840

第3年共還本金

$258,436

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$36,395	$21,962	$58,356	$12,025,965
38	$36,328	$22,028	$58,356	$12,003,937
39	$36,262	$22,094	$58,356	$11,981,842
40	$36,195	$22,161	$58,356	$11,959,681
41	$36,128	$22,228	$58,356	$11,937,453
42	$36,061	$22,295	$58,356	$11,915,158
43	$35,994	$22,363	$58,356	$11,892,795
44	$35,926	$22,430	$58,356	$11,870,365
45	$35,858	$22,498	$58,356	$11,847,867
46	$35,790	$22,566	$58,356	$11,825,301
47	$35,722	$22,634	$58,356	$11,802,667
48	$35,654	$22,702	$58,356	$11,779,965

第4年供款共

$700,276

第4年利息

$432,314

第4年共還本金

$267,962

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$35,585	$22,771	$58,356	$11,757,194
50	$35,517	$22,840	$58,356	$11,734,354
51	$35,448	$22,909	$58,356	$11,711,445
52	$35,378	$22,978	$58,356	$11,688,467
53	$35,309	$23,047	$58,356	$11,665,420
54	$35,239	$23,117	$58,356	$11,642,303
55	$35,169	$23,187	$58,356	$11,619,116
56	$35,099	$23,257	$58,356	$11,595,859
57	$35,029	$23,327	$58,356	$11,572,532
58	$34,959	$23,398	$58,356	$11,549,134
59	$34,888	$23,468	$58,356	$11,525,666
60	$34,817	$23,539	$58,356	$11,502,126

第5年供款共

$700,276

第5年利息

$422,438

第5年共還本金

$277,838

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$34,746	$23,610	$58,356	$11,478,516
62	$34,675	$23,682	$58,356	$11,454,834
63	$34,603	$23,753	$58,356	$11,431,081
64	$34,531	$23,825	$58,356	$11,407,256
65	$34,459	$23,897	$58,356	$11,383,359
66	$34,387	$23,969	$58,356	$11,359,390
67	$34,315	$24,041	$58,356	$11,335,349
68	$34,242	$24,114	$58,356	$11,311,235
69	$34,169	$24,187	$58,356	$11,287,048
70	$34,096	$24,260	$58,356	$11,262,788
71	$34,023	$24,333	$58,356	$11,238,454
72	$33,949	$24,407	$58,356	$11,214,048

第6年供款共

$700,276

第6年利息

$412,197

第6年共還本金

$288,079

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$33,876	$24,481	$58,356	$11,189,567
74	$33,802	$24,555	$58,356	$11,165,013
75	$33,728	$24,629	$58,356	$11,140,384
76	$33,653	$24,703	$58,356	$11,115,681
77	$33,579	$24,778	$58,356	$11,090,903
78	$33,504	$24,853	$58,356	$11,066,050
79	$33,429	$24,928	$58,356	$11,041,123
80	$33,353	$25,003	$58,356	$11,016,120
81	$33,278	$25,078	$58,356	$10,991,041
82	$33,202	$25,154	$58,356	$10,965,887
83	$33,126	$25,230	$58,356	$10,940,657
84	$33,050	$25,306	$58,356	$10,915,351

第7年供款共

$700,276

第7年利息

$401,579

第7年共還本金

$298,697

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$32,973	$25,383	$58,356	$10,889,968
86	$32,897	$25,460	$58,356	$10,864,508
87	$32,820	$25,536	$58,356	$10,838,972
88	$32,743	$25,614	$58,356	$10,813,358
89	$32,665	$25,691	$58,356	$10,787,667
90	$32,588	$25,769	$58,356	$10,761,899
91	$32,510	$25,846	$58,356	$10,736,052
92	$32,432	$25,925	$58,356	$10,710,128
93	$32,354	$26,003	$58,356	$10,684,125
94	$32,275	$26,081	$58,356	$10,658,043
95	$32,196	$26,160	$58,356	$10,631,883
96	$32,117	$26,239	$58,356	$10,605,644

第8年供款共

$700,276

第8年利息

$390,569

第8年共還本金

$309,706

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$32,038	$26,318	$58,356	$10,579,326
98	$31,958	$26,398	$58,356	$10,552,928
99	$31,879	$26,478	$58,356	$10,526,450
100	$31,799	$26,558	$58,356	$10,499,892
101	$31,718	$26,638	$58,356	$10,473,255
102	$31,638	$26,718	$58,356	$10,446,536
103	$31,557	$26,799	$58,356	$10,419,737
104	$31,476	$26,880	$58,356	$10,392,857
105	$31,395	$26,961	$58,356	$10,365,896
106	$31,314	$27,043	$58,356	$10,338,853
107	$31,232	$27,124	$58,356	$10,311,729
108	$31,150	$27,206	$58,356	$10,284,522

第9年供款共

$700,276

第9年利息

$379,154

第9年共還本金

$321,122

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$31,068	$27,288	$58,356	$10,257,234
110	$30,985	$27,371	$58,356	$10,229,863
111	$30,903	$27,454	$58,356	$10,202,409
112	$30,820	$27,537	$58,356	$10,174,873
113	$30,737	$27,620	$58,356	$10,147,253
114	$30,653	$27,703	$58,356	$10,119,550
115	$30,569	$27,787	$58,356	$10,091,763
116	$30,486	$27,871	$58,356	$10,063,892
117	$30,401	$27,955	$58,356	$10,035,937
118	$30,317	$28,039	$58,356	$10,007,898
119	$30,232	$28,124	$58,356	$9,979,774
120	$30,147	$28,209	$58,356	$9,951,565

第10年供款共

$700,276

第10年利息

$367,318

第10年共還本金

$332,958

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$30,062	$28,294	$58,356	$9,923,270
122	$29,977	$28,380	$58,356	$9,894,891
123	$29,891	$28,466	$58,356	$9,866,425
124	$29,805	$28,551	$58,356	$9,837,874
125	$29,719	$28,638	$58,356	$9,809,236
126	$29,632	$28,724	$58,356	$9,780,512
127	$29,545	$28,811	$58,356	$9,751,701
128	$29,458	$28,898	$58,356	$9,722,802
129	$29,371	$28,985	$58,356	$9,693,817
130	$29,283	$29,073	$58,356	$9,664,744
131	$29,196	$29,161	$58,356	$9,635,583
132	$29,107	$29,249	$58,356	$9,606,335

第11年供款共

$700,276

第11年利息

$355,046

第11年共還本金

$345,230

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$29,019	$29,337	$58,356	$9,576,997
134	$28,931	$29,426	$58,356	$9,547,572
135	$28,842	$29,515	$58,356	$9,518,057
136	$28,752	$29,604	$58,356	$9,488,453
137	$28,663	$29,693	$58,356	$9,458,760
138	$28,573	$29,783	$58,356	$9,428,977
139	$28,483	$29,873	$58,356	$9,399,104
140	$28,393	$29,963	$58,356	$9,369,141
141	$28,303	$30,054	$58,356	$9,339,087
142	$28,212	$30,144	$58,356	$9,308,942
143	$28,121	$30,236	$58,356	$9,278,707
144	$28,029	$30,327	$58,356	$9,248,380

第12年供款共

$700,276

第12年利息

$342,321

第12年共還本金

$357,955

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$27,938	$30,419	$58,356	$9,217,961
146	$27,846	$30,510	$58,356	$9,187,451
147	$27,754	$30,603	$58,356	$9,156,848
148	$27,661	$30,695	$58,356	$9,126,153
149	$27,569	$30,788	$58,356	$9,095,366
150	$27,476	$30,881	$58,356	$9,064,485
151	$27,382	$30,974	$58,356	$9,033,511
152	$27,289	$31,068	$58,356	$9,002,443
153	$27,195	$31,161	$58,356	$8,971,282
154	$27,101	$31,256	$58,356	$8,940,026
155	$27,006	$31,350	$58,356	$8,908,676
156	$26,912	$31,445	$58,356	$8,877,232

第13年供款共

$700,276

第13年利息

$329,128

第13年共還本金

$371,148

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$26,817	$31,540	$58,356	$8,845,692
158	$26,721	$31,635	$58,356	$8,814,057
159	$26,626	$31,731	$58,356	$8,782,326
160	$26,530	$31,826	$58,356	$8,750,500
161	$26,434	$31,923	$58,356	$8,718,578
162	$26,337	$32,019	$58,356	$8,686,559
163	$26,241	$32,116	$58,356	$8,654,443
164	$26,144	$32,213	$58,356	$8,622,230
165	$26,046	$32,310	$58,356	$8,589,920
166	$25,949	$32,408	$58,356	$8,557,513
167	$25,851	$32,506	$58,356	$8,525,007
168	$25,753	$32,604	$58,356	$8,492,403

第14年供款共

$700,276

第14年利息

$315,448

第14年共還本金

$384,828

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$25,654	$32,702	$58,356	$8,459,701
170	$25,555	$32,801	$58,356	$8,426,900
171	$25,456	$32,900	$58,356	$8,394,000
172	$25,357	$32,999	$58,356	$8,361,001
173	$25,257	$33,099	$58,356	$8,327,902
174	$25,157	$33,199	$58,356	$8,294,702
175	$25,057	$33,299	$58,356	$8,261,403
176	$24,956	$33,400	$58,356	$8,228,003
177	$24,855	$33,501	$58,356	$8,194,502
178	$24,754	$33,602	$58,356	$8,160,900
179	$24,653	$33,704	$58,356	$8,127,196
180	$24,551	$33,805	$58,356	$8,093,391

第15年供款共

$700,276

第15年利息

$301,264

第15年共還本金

$399,012

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$24,449	$33,908	$58,356	$8,059,484
182	$24,346	$34,010	$58,356	$8,025,474
183	$24,244	$34,113	$58,356	$7,991,361
184	$24,141	$34,216	$58,356	$7,957,145
185	$24,037	$34,319	$58,356	$7,922,826
186	$23,934	$34,423	$58,356	$7,888,403
187	$23,830	$34,527	$58,356	$7,853,876
188	$23,725	$34,631	$58,356	$7,819,245
189	$23,621	$34,736	$58,356	$7,784,510
190	$23,516	$34,841	$58,356	$7,749,669
191	$23,410	$34,946	$58,356	$7,714,723
192	$23,305	$35,051	$58,356	$7,679,672

第16年供款共

$700,276

第16年利息

$286,557

第16年共還本金

$413,719

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$23,199	$35,157	$58,356	$7,644,514
194	$23,093	$35,264	$58,356	$7,609,251
195	$22,986	$35,370	$58,356	$7,573,881
196	$22,879	$35,477	$58,356	$7,538,404
197	$22,772	$35,584	$58,356	$7,502,820
198	$22,665	$35,692	$58,356	$7,467,128
199	$22,557	$35,799	$58,356	$7,431,329
200	$22,449	$35,908	$58,356	$7,395,421
201	$22,340	$36,016	$58,356	$7,359,405
202	$22,232	$36,125	$58,356	$7,323,281
203	$22,122	$36,234	$58,356	$7,287,047
204	$22,013	$36,343	$58,356	$7,250,703

第17年供款共

$700,276

第17年利息

$271,308

第17年共還本金

$428,968

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$21,903	$36,453	$58,356	$7,214,250
206	$21,793	$36,563	$58,356	$7,177,687
207	$21,683	$36,674	$58,356	$7,141,013
208	$21,572	$36,785	$58,356	$7,104,229
209	$21,461	$36,896	$58,356	$7,067,333
210	$21,349	$37,007	$58,356	$7,030,326
211	$21,237	$37,119	$58,356	$6,993,207
212	$21,125	$37,231	$58,356	$6,955,976
213	$21,013	$37,343	$58,356	$6,918,633
214	$20,900	$37,456	$58,356	$6,881,176
215	$20,787	$37,569	$58,356	$6,843,607
216	$20,673	$37,683	$58,356	$6,805,924

第18年供款共

$700,276

第18年利息

$255,496

第18年共還本金

$444,779

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$20,560	$37,797	$58,356	$6,768,127
218	$20,445	$37,911	$58,356	$6,730,216
219	$20,331	$38,025	$58,356	$6,692,191
220	$20,216	$38,140	$58,356	$6,654,050
221	$20,101	$38,256	$58,356	$6,615,795
222	$19,985	$38,371	$58,356	$6,577,424
223	$19,869	$38,487	$58,356	$6,538,937
224	$19,753	$38,603	$58,356	$6,500,333
225	$19,636	$38,720	$58,356	$6,461,614
226	$19,519	$38,837	$58,356	$6,422,777
227	$19,402	$38,954	$58,356	$6,383,823
228	$19,284	$39,072	$58,356	$6,344,751

第19年供款共

$700,276

第19年利息

$239,103

第19年共還本金

$461,173

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$19,166	$39,190	$58,356	$6,305,561
230	$19,048	$39,308	$58,356	$6,266,253
231	$18,929	$39,427	$58,356	$6,226,825
232	$18,810	$39,546	$58,356	$6,187,279
233	$18,691	$39,666	$58,356	$6,147,614
234	$18,571	$39,785	$58,356	$6,107,828
235	$18,451	$39,906	$58,356	$6,067,923
236	$18,330	$40,026	$58,356	$6,027,897
237	$18,209	$40,147	$58,356	$5,987,750
238	$18,088	$40,268	$58,356	$5,947,481
239	$17,966	$40,390	$58,356	$5,907,091
240	$17,844	$40,512	$58,356	$5,866,579

第20年供款共

$700,276

第20年利息

$222,105

第20年共還本金

$478,171

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$17,722	$40,634	$58,356	$5,825,945
242	$17,599	$40,757	$58,356	$5,785,188
243	$17,476	$40,880	$58,356	$5,744,308
244	$17,353	$41,004	$58,356	$5,703,304
245	$17,229	$41,128	$58,356	$5,662,176
246	$17,104	$41,252	$58,356	$5,620,924
247	$16,980	$41,376	$58,356	$5,579,548
248	$16,855	$41,501	$58,356	$5,538,047
249	$16,730	$41,627	$58,356	$5,496,420
250	$16,604	$41,753	$58,356	$5,454,667
251	$16,478	$41,879	$58,356	$5,412,788
252	$16,351	$42,005	$58,356	$5,370,783

第21年供款共

$700,276

第21年利息

$204,480

第21年共還本金

$495,796

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$16,224	$42,132	$58,356	$5,328,651
254	$16,097	$42,259	$58,356	$5,286,392
255	$15,969	$42,387	$58,356	$5,244,005
256	$15,841	$42,515	$58,356	$5,201,490
257	$15,713	$42,643	$58,356	$5,158,846
258	$15,584	$42,772	$58,356	$5,116,074
259	$15,455	$42,902	$58,356	$5,073,172
260	$15,325	$43,031	$58,356	$5,030,141
261	$15,195	$43,161	$58,356	$4,986,980
262	$15,065	$43,291	$58,356	$4,943,689
263	$14,934	$43,422	$58,356	$4,900,266
264	$14,803	$43,553	$58,356	$4,856,713

第22年供款共

$700,276

第22年利息

$186,206

第22年共還本金

$514,070

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$14,671	$43,685	$58,356	$4,813,028
266	$14,539	$43,817	$58,356	$4,769,211
267	$14,407	$43,949	$58,356	$4,725,262
268	$14,274	$44,082	$58,356	$4,681,180
269	$14,141	$44,215	$58,356	$4,636,964
270	$14,007	$44,349	$58,356	$4,592,616
271	$13,874	$44,483	$58,356	$4,548,133
272	$13,739	$44,617	$58,356	$4,503,516
273	$13,604	$44,752	$58,356	$4,458,764
274	$13,469	$44,887	$58,356	$4,413,876
275	$13,334	$45,023	$58,356	$4,368,854
276	$13,198	$45,159	$58,356	$4,323,695

第23年供款共

$700,276

第23年利息

$167,258

第23年共還本金

$533,018

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$13,061	$45,295	$58,356	$4,278,400
278	$12,924	$45,432	$58,356	$4,232,968
279	$12,787	$45,569	$58,356	$4,187,399
280	$12,649	$45,707	$58,356	$4,141,692
281	$12,511	$45,845	$58,356	$4,095,847
282	$12,373	$45,983	$58,356	$4,049,863
283	$12,234	$46,122	$58,356	$4,003,741
284	$12,095	$46,262	$58,356	$3,957,479
285	$11,955	$46,401	$58,356	$3,911,078
286	$11,815	$46,542	$58,356	$3,864,536
287	$11,674	$46,682	$58,356	$3,817,854
288	$11,533	$46,823	$58,356	$3,771,031

第24年供款共

$700,276

第24年利息

$147,612

第24年共還本金

$552,664

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$11,392	$46,965	$58,356	$3,724,066
290	$11,250	$47,107	$58,356	$3,676,960
291	$11,107	$47,249	$58,356	$3,629,711
292	$10,965	$47,392	$58,356	$3,582,319
293	$10,822	$47,535	$58,356	$3,534,784
294	$10,678	$47,678	$58,356	$3,487,106
295	$10,534	$47,822	$58,356	$3,439,284
296	$10,390	$47,967	$58,356	$3,391,317
297	$10,245	$48,112	$58,356	$3,343,205
298	$10,099	$48,257	$58,356	$3,294,948
299	$9,953	$48,403	$58,356	$3,246,545
300	$9,807	$48,549	$58,356	$3,197,996

第25年供款共

$700,276

第25年利息

$127,241

第25年共還本金

$573,035

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$9,661	$48,696	$58,356	$3,149,301
302	$9,514	$48,843	$58,356	$3,100,458
303	$9,366	$48,990	$58,356	$3,051,467
304	$9,218	$49,138	$58,356	$3,002,329
305	$9,070	$49,287	$58,356	$2,953,042
306	$8,921	$49,436	$58,356	$2,903,607
307	$8,771	$49,585	$58,356	$2,854,022
308	$8,622	$49,735	$58,356	$2,804,287
309	$8,471	$49,885	$58,356	$2,754,402
310	$8,321	$50,036	$58,356	$2,704,366
311	$8,169	$50,187	$58,356	$2,654,179
312	$8,018	$50,338	$58,356	$2,603,841

第26年供款共

$700,276

第26年利息

$106,120

第26年共還本金

$594,156

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$7,866	$50,491	$58,356	$2,553,350
314	$7,713	$50,643	$58,356	$2,502,707
315	$7,560	$50,796	$58,356	$2,451,911
316	$7,407	$50,950	$58,356	$2,400,961
317	$7,253	$51,103	$58,356	$2,349,858
318	$7,099	$51,258	$58,356	$2,298,600
319	$6,944	$51,413	$58,356	$2,247,187
320	$6,788	$51,568	$58,356	$2,195,620
321	$6,633	$51,724	$58,356	$2,143,896
322	$6,476	$51,880	$58,356	$2,092,016
323	$6,320	$52,037	$58,356	$2,039,979
324	$6,162	$52,194	$58,356	$1,987,785

第27年供款共

$700,276

第27年利息

$84,221

第27年共還本金

$616,055

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$6,005	$52,352	$58,356	$1,935,434
326	$5,847	$52,510	$58,356	$1,882,924
327	$5,688	$52,668	$58,356	$1,830,256
328	$5,529	$52,827	$58,356	$1,777,428
329	$5,369	$52,987	$58,356	$1,724,441
330	$5,209	$53,147	$58,356	$1,671,294
331	$5,049	$53,308	$58,356	$1,617,987
332	$4,888	$53,469	$58,356	$1,564,518
333	$4,726	$53,630	$58,356	$1,510,888
334	$4,564	$53,792	$58,356	$1,457,096
335	$4,402	$53,955	$58,356	$1,403,141
336	$4,239	$54,118	$58,356	$1,349,023

第28年供款共

$700,276

第28年利息

$61,514

第28年共還本金

$638,762

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$4,075	$54,281	$58,356	$1,294,742
338	$3,911	$54,445	$58,356	$1,240,297
339	$3,747	$54,610	$58,356	$1,185,687
340	$3,582	$54,775	$58,356	$1,130,913
341	$3,416	$54,940	$58,356	$1,075,973
342	$3,250	$55,106	$58,356	$1,020,867
343	$3,084	$55,272	$58,356	$965,594
344	$2,917	$55,439	$58,356	$910,155
345	$2,749	$55,607	$58,356	$854,548
346	$2,581	$55,775	$58,356	$798,773
347	$2,413	$55,943	$58,356	$742,830
348	$2,244	$56,112	$58,356	$686,717

第29年供款共

$700,276

第29年利息

$37,970

第29年共還本金

$662,306

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$2,074	$56,282	$58,356	$630,435
350	$1,904	$56,452	$58,356	$573,984
351	$1,734	$56,622	$58,356	$517,361
352	$1,563	$56,793	$58,356	$460,568
353	$1,391	$56,965	$58,356	$403,603
354	$1,219	$57,137	$58,356	$346,466
355	$1,047	$57,310	$58,356	$289,156
356	$873	$57,483	$58,356	$231,673
357	$700	$57,656	$58,356	$174,017
358	$526	$57,831	$58,356	$116,186
359	$351	$58,005	$58,356	$58,181
360	$176	$58,181	$58,356	$0

第30年供款共

$700,276

第30年利息

$13,559

第30年共還本金

$686,717

receipt_long 詳細供款表 request_quote 支出一覽 restart_alt 重置

放盤搵盤

分享

樓價

按揭成數

按揭保險費 info

全期置業總支出 HK$16,542,277

免責聲明

筍盤推介

按揭保險費
info